[DUTALND] QoQ TTM Result on 31-Dec-2020 [#2]

Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 60.37%
YoY- -373.91%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 191,317 174,672 155,055 115,331 87,687 58,159 32,731 224.13%
PBT 14,756 23,325 37,120 -12,515 -30,295 -28,464 -38,018 -
Tax -10,490 -10,476 532 451 253 241 -625 554.41%
NP 4,266 12,849 37,652 -12,064 -30,042 -28,223 -38,643 -
-
NP to SH 4,577 13,138 37,678 -11,789 -29,746 -27,851 -38,082 -
-
Tax Rate 71.09% 44.91% -1.43% - - - - -
Total Cost 187,051 161,823 117,403 127,395 117,729 86,382 71,374 89.97%
-
Net Worth 1,223,267 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 1,215,760 0.41%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 83 83 - - - - 423 -66.19%
Div Payout % 1.82% 0.63% - - - - 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,223,267 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 1,215,760 0.41%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.23% 7.36% 24.28% -10.46% -34.26% -48.53% -118.06% -
ROE 0.37% 1.08% 3.05% -0.95% -2.38% -2.26% -3.13% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.99 20.99 18.58 13.68 10.40 6.89 3.88 227.09%
EPS 0.55 1.58 4.51 -1.40 -3.53 -3.30 -4.51 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.05 -65.76%
NAPS 1.47 1.46 1.48 1.47 1.48 1.46 1.44 1.38%
Adjusted Per Share Value based on latest NOSH - 846,118
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.61 20.64 18.33 13.63 10.36 6.87 3.87 224.03%
EPS 0.54 1.55 4.45 -1.39 -3.52 -3.29 -4.50 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.05 -65.76%
NAPS 1.4457 1.436 1.4599 1.4649 1.4755 1.4564 1.4369 0.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.38 0.39 0.40 0.365 0.345 0.36 0.325 -
P/RPS 1.65 1.86 2.15 2.67 3.32 5.22 8.38 -66.12%
P/EPS 69.09 24.70 8.86 -26.11 -9.78 -10.91 -7.21 -
EY 1.45 4.05 11.29 -3.83 -10.22 -9.17 -13.88 -
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.15 -65.76%
P/NAPS 0.26 0.27 0.27 0.25 0.23 0.25 0.23 8.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 16/06/21 11/03/21 23/11/20 28/08/20 24/06/20 -
Price 0.35 0.38 0.39 0.375 0.36 0.36 0.37 -
P/RPS 1.52 1.81 2.10 2.74 3.46 5.22 9.54 -70.57%
P/EPS 63.63 24.07 8.64 -26.82 -10.21 -10.91 -8.20 -
EY 1.57 4.15 11.58 -3.73 -9.80 -9.17 -12.19 -
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.14 -64.15%
P/NAPS 0.24 0.26 0.26 0.26 0.24 0.25 0.26 -5.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment